OFF_MARKETRisky Deal13 days on market

2337 NE 86th Street

2337 NE 86th Street, Seattle, WA 98115, Seattle, WA 98115
$699,000
Zestimate®:$679,700

Listing Price

Property image 1
2337 NE 86th Street, Seattle, WA 98115
Loc: Seattle, WA
Days Listed
13
Tax Assessed
$639k
Zestimate®
$680k
Market Rate
Lot Size
6,730 sqft
Rent Estimate
$3,185/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

9

Wedgwood Elementary School

K-5
0.3 mi away
8

Eckstein Middle School

6-8
0.7 mi away
6

Nathan Hale High School

9-12
1.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.65%
Total ROI
7.9%
Cash Flow
$-1,407/mo
DSCR
0.60
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-02-27Listed for sale$699,000$785
2009-07-15Sold$332,000$373
2005-07-07Sold$300,000$337

Tax History

YearProperty TaxTax Assessment
2024$6,823.85$639,000
2023$6,126.82$596,000
2022$6,071.31$663,000
2021$5,647.65$566,000
2020$5,002.77$471,000
2019$4,100.91$382,000
2018$3,497.68$358,000
2017$3,610.74$326,000
2016$2,672.36$304,000
2015$2,672.36$276,000
2014$2,672.36$249,000
2013$2,672.36$282,000
2012$0$260,000
2011$0$288,000
2010$0$297,000
2009$0$297,000
2007$0$288,000
2006$0$271,000
2005$0$251,000
2001$2,211.45$178,000
2000$2,049.74$162,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
890
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $699,000Rent Basis: Observed Comp Model ($3,185/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $204/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.00%

NOI: $20,975/yr

Cash-on-Cash Yield
-14.0%

On $160,770 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+24.1%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.94% of basis)-$501/mo
Homeowner / Hazard Insurance-$204/mo
Vacancy Reserve (5% of rent)-$159/mo
Repairs & Maintenance (10% of rent)-$319/mo
Property Management (8% of rent)-$255/mo
Total Pure Operating Expenses-$1,437/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,185/mo
Less: Operating Expenses-$1,437/mo
Net Operating Income (NOI)+$1,748/mo
Less: Debt Service (30yr @ 6.75%)-$3,627/mo
Net Cash Flow
$-1,879/mo
$-22,549/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.